STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $2.4B | $3.0B | $3.5B | $3.7B | $5.1B | |
| YoY % | -3.4% | +24.5% | +13.7% | +7.4% | +36.6% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $1.6B | $2.1B | $2.3B | $2.3B | $3.3B | |
| YoY % | -1.0% | +31.3% | +11.8% | +1.2% | +39.6% | |
| Margin % | 64.8% | 68.3% | 67.1% | 63.2% | 64.6% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $434.6M | $878.8M | $831.9M | $521.8M | $817.8M | |
| YoY % | +1143.0% | +102.2% | -5.3% | -37.3% | +56.7% | |
| Margin % | 17.8% | 28.9% | 24.0% | 14.0% | 16.1% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $38.7M | $453.3M | $366.4M | $26.7M | $-492.7M | |
| YoY % | +110.5% | +1070.2% | -19.2% | -92.7% | -1948.4% | |
| Margin % | 1.6% | 14.9% | 10.6% | 0.7% | -9.7% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-108.1M | $1.2B | $1.5B | $-1.1B | $-221.4M | |
| YoY % | +76.3% | +1215.6% | +21.6% | -177.5% | +80.5% | |
| Net Margin | -4.4% | 39.6% | 42.4% | -30.6% | -4.4% | |
| EPS (GAAP) | -$0.15 | $1.56 | $1.87 | -$1.44 | -$0.28 | |
| YoY % | +76.9% | +1140.0% | +19.9% | -177.0% | +80.6% |